
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,510.6 | 2,654.7 | 3,285.4 | 4,101.2 | 4,154.7 | 8,497.4 | |
COGS | 1,578.8 | 2,528.6 | 2,139 | 2,685.5 | 3,712.9 | 7,008.4 | |
Gross Profit | 931.8 | 126.1 | 1,146.5 | 1,415.6 | 441.8 | 1,489 | |
Operating Expenses & Income | |||||||
Operating Income | 143.3 | 155.2 | 241.3 | 353.6 | 391.4 | 816.1 | |
Total Operating Expenses | 791.7 | 26.07 | 905.2 | 1,062 | 50.46 | 672.9 | |
R&D Expenses | 0.003 | - | 0.229 | - | - | 0.045 | |
Selling General & Admin Expenses | 492.1 | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (6.92) | (14.91) | (26.9) | (25.89) | (25.15) | (69.68) | |
Interest Income | 13.94 | 6.026 | 8.252 | 13.53 | 17.8 | - | |
Income Tax Expense | 31.08 | 31.36 | 49.62 | 89.54 | 99.51 | 201.4 | |
Net Income | |||||||
Net Income | 114.6 | 112.7 | 162.8 | 288.2 | 346.3 | 708.4 | |
Supplemental | |||||||
EBIT | 144.8 | 145.8 | 238.1 | 361.7 | 391.4 | (311.8) | |
EBITDA | 435.9 | 464.1 | 580.2 | 757.6 | 881.9 | 619.4 | |